Terraced
LL54
1 bed
1 bath
1 Bodafon, Llanaelhaearn LL54
Initial Investment
£48,760First YearProfit From Rental Income
£-22,349
↘ -46%After 5 Years
Change In Property Value
£19,761
↗ 20%After 5 Years
Return On Investment
-5%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £4,448 | £4,459 | £4,470 | £4,481 | £4,492 | £22,349 |
| Profit Before Tax | £-4,448 | £-4,459 | £-4,470 | £-4,481 | £-4,492 | £-22,349 |
| Profit After Tax | £-4,448 | £-4,459 | £-4,470 | £-4,481 | £-4,492 | £-22,349 |
| Change In Property Value | £1,990 | £2,030 | £4,141 | £5,383 | £6,217 | £19,761 |
| Net Return | £-2,458 | £-2,429 | £-329 | £902 | £1,726 | £-2,588 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -5% | -5% | -1% | 2% | 4% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change